| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -47.10M | -53.50M | -188.60M | 440.10M | -16.40M | |
| Depreciation Amortization | | | 38.20M | 35.40M | 22.90M | 100.00K | 700.00K | |
| Change In Working Capital | | | -22.20M | -39.50M | 17.00M | 800.00K | 35.40M | |
| Interest Paid | | | 20.10M | 15.30M | 7.80M | N/A | 0.00 | |
| Taxes Paid | | | 17.10M | 10.60M | 12.10M | 5.20M | 2.60M | |
| Other non cash items | | | 88.00M | 59.70M | 136.40M | -458.70M | 1.70M | |
| OPERATING CASH FLOW | | | 56.90M | 2.10M | -12.30M | -17.70M | 21.40M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -17.10M | -13.30M | -11.20M | N/A | N/A | |
| Other Investing Activity | | | 40.80M | 51.40M | -440.80M | 526.00M | -118.90M | |
| INVESTING CASH FLOW | | | 23.70M | 38.10M | -452.00M | 526.00M | -118.90M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -42.40M | -12.80M | 71.90M | N/A | 0.00 | |
| Stock Issued/Repurchased | | | -15.50M | -7.80M | 30.50M | -36.50M | 0.00 | |
| Dividend Paid | | | -5.90M | -14.70M | -12.60M | -12.60M | -12.60M | |
| Other Financing Activity | | | -32.60M | -22.50M | -12.50M | N/A | N/A | |
| FINANCING CASH FLOW | | | -96.40M | -57.80M | 77.30M | -49.10M | -12.60M | |
| |
| Exchange Rate Effect | | | 1.70M | 3.90M | -9.20M | 11.30M | -1.20M | |
| CHANGE IN CASH | | | -14.10M | -13.70M | -396.20M | 470.50M | -111.30M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 56.90M | 2.10M | -12.30M | -17.70M | 21.40M | |
| Capital Expenditure | | | -17.10M | -13.30M | -11.20M | N/A | N/A | |
| FREE CASH FLOW | | | 39.80M | -11.20M | -23.50M | -17.70M | 21.40M | |